[LIIHEN] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 12.17%
YoY- -79.56%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 137,532 103,200 91,756 85,421 88,808 82,470 88,463 7.62%
PBT 1,447 1,113 3,603 969 8,607 11,229 12,174 -29.86%
Tax -575 -407 -709 232 -2,731 -3,091 -2,323 -20.75%
NP 872 706 2,894 1,201 5,876 8,138 9,851 -33.22%
-
NP to SH 872 706 2,894 1,201 5,876 8,138 9,851 -33.22%
-
Tax Rate 39.74% 36.57% 19.68% -23.94% 31.73% 27.53% 19.08% -
Total Cost 136,660 102,494 88,862 84,220 82,932 74,332 78,612 9.64%
-
Net Worth 84,928 84,831 84,567 80,449 68,177 76,381 70,012 3.26%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 1,203 1,199 900 1,549 1,499 2,999 -
Div Payout % - 170.44% 41.45% 74.98% 26.37% 18.43% 30.45% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 84,928 84,831 84,567 80,449 68,177 76,381 70,012 3.26%
NOSH 60,075 60,163 59,977 60,036 51,649 39,990 39,995 7.01%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.63% 0.68% 3.15% 1.41% 6.62% 9.87% 11.14% -
ROE 1.03% 0.83% 3.42% 1.49% 8.62% 10.65% 14.07% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 228.93 171.53 152.98 142.28 171.94 206.23 221.18 0.57%
EPS 1.45 1.18 4.82 2.00 9.79 20.35 24.63 -37.61%
DPS 0.00 2.00 2.00 1.50 3.00 3.75 7.50 -
NAPS 1.4137 1.41 1.41 1.34 1.32 1.91 1.7505 -3.49%
Adjusted Per Share Value based on latest NOSH - 59,928
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 25.47 19.11 16.99 15.82 16.45 15.27 16.38 7.63%
EPS 0.16 0.13 0.54 0.22 1.09 1.51 1.82 -33.30%
DPS 0.00 0.22 0.22 0.17 0.29 0.28 0.56 -
NAPS 0.1573 0.1571 0.1566 0.149 0.1263 0.1414 0.1297 3.26%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.58 0.61 2.23 0.95 0.80 1.63 1.22 -
P/RPS 0.25 0.36 1.46 0.67 0.47 0.79 0.55 -12.30%
P/EPS 39.96 51.98 46.22 47.49 7.03 8.01 4.95 41.61%
EY 2.50 1.92 2.16 2.11 14.22 12.48 20.19 -29.38%
DY 0.00 3.28 0.90 1.58 3.75 2.30 6.15 -
P/NAPS 0.41 0.43 1.58 0.71 0.61 0.85 0.70 -8.52%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 27/02/06 28/02/05 25/02/04 01/04/03 26/02/02 20/02/01 -
Price 0.66 0.84 1.39 1.04 0.80 1.69 1.02 -
P/RPS 0.29 0.49 0.91 0.73 0.47 0.82 0.46 -7.39%
P/EPS 45.47 71.58 28.81 51.99 7.03 8.30 4.14 49.06%
EY 2.20 1.40 3.47 1.92 14.22 12.04 24.15 -32.90%
DY 0.00 2.38 1.44 1.44 3.75 2.22 7.35 -
P/NAPS 0.47 0.60 0.99 0.78 0.61 0.88 0.58 -3.44%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment